Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.28% first-year return on $29,883 initial cash invested.
-10.28%
Cash On Cash
4.73%
Cap Rate
0.74
DSCR
$1,160
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,883
Downpayment
20%
$28,460
Closing costs
1%
$1,423
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,160
Total Expenses
$1,416
Mortgage P&I
65%
$759
Property Taxes
27%
$308
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0